[LEADER] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 26.84%
YoY- 108.93%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 2,345,619 2,875,859 2,476,862 1,768,385 1,296,131 1,048,647 1,037,147 14.55%
PBT 96,221 103,836 68,814 54,128 31,130 -95,352 46,503 12.87%
Tax -12,940 -26,043 -10,064 -6,965 -13,706 -244 -17,517 -4.91%
NP 83,281 77,793 58,750 47,163 17,424 -95,596 28,986 19.21%
-
NP to SH 61,683 57,512 39,584 27,756 13,285 -95,596 33,360 10.77%
-
Tax Rate 13.45% 25.08% 14.62% 12.87% 44.03% - 37.67% -
Total Cost 2,262,338 2,798,066 2,418,112 1,721,222 1,278,707 1,144,243 1,008,161 14.40%
-
Net Worth 518,238 451,042 383,504 353,080 333,771 330,517 435,899 2.92%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 19,629 19,646 13,075 - - - - -
Div Payout % 31.82% 34.16% 33.03% - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 518,238 451,042 383,504 353,080 333,771 330,517 435,899 2.92%
NOSH 436,227 436,929 435,800 435,901 433,469 434,891 440,303 -0.15%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 3.55% 2.71% 2.37% 2.67% 1.34% -9.12% 2.79% -
ROE 11.90% 12.75% 10.32% 7.86% 3.98% -28.92% 7.65% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 537.71 658.20 568.35 405.68 299.01 241.13 235.55 14.73%
EPS 14.14 13.16 9.08 6.37 3.06 -21.98 7.58 10.94%
DPS 4.50 4.50 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.188 1.0323 0.88 0.81 0.77 0.76 0.99 3.08%
Adjusted Per Share Value based on latest NOSH - 435,901
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 538.07 659.70 568.17 405.65 297.32 240.55 237.91 14.55%
EPS 14.15 13.19 9.08 6.37 3.05 -21.93 7.65 10.78%
DPS 4.50 4.51 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.1888 1.0347 0.8797 0.8099 0.7656 0.7582 0.9999 2.92%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.42 0.93 0.67 0.37 0.41 0.60 0.48 -
P/RPS 0.08 0.14 0.12 0.09 0.14 0.25 0.20 -14.15%
P/EPS 2.97 7.07 7.38 5.81 13.38 -2.73 6.34 -11.86%
EY 33.67 14.15 13.56 17.21 7.48 -36.64 15.78 13.45%
DY 10.71 4.84 4.48 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.90 0.76 0.46 0.53 0.79 0.48 -5.12%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 29/05/09 23/05/08 31/05/07 26/05/06 26/05/05 21/05/04 30/05/03 -
Price 0.64 0.89 0.69 0.40 0.35 0.44 0.55 -
P/RPS 0.12 0.14 0.12 0.10 0.12 0.18 0.23 -10.26%
P/EPS 4.53 6.76 7.60 6.28 11.42 -2.00 7.26 -7.55%
EY 22.09 14.79 13.16 15.92 8.76 -49.96 13.78 8.17%
DY 7.03 5.06 4.35 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.86 0.78 0.49 0.45 0.58 0.56 -0.60%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment